The Discounted Cash Flow (DCF) valuation of GMS Inc (GMS) is 105.69 USD. With the latest stock price at 91.00 USD, the upside of GMS Inc based on DCF is 16.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 10.1% | 8.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 75.06 - 165.61 | 105.69 |
| Upside | -17.5% - 82.0% | 16.1% |